What is the NPV (to the nearest dollar) of an investment considered by Marion Inc.? Use the following data to answer the question:

Marion's weighted average cost of capital: 12.5%

Incremental investment in fixed assets today: $90,000

Constant incremental cash flow, assume coming at the end of each year for the next three years, due to

Constant incremental sales, per year for the next three years: $100,000

Constant incremental operating costs per year for the next three years (not including depreciation): $25,000

Assume the incremental depreciation is calculated using straight-line (equal amount per year) with no salvage value remaining after the three years.

Use a tax rate of 20.0%

If using excel, please show formulas.